Flat
PL17
3 beds
1 bath
Honicombe Park, Callington, Cornwall PL17
Initial Investment
£39,400First YearProfit From Rental Income
£12,304
↗ 31%After 5 Years
Change In Property Value
£15,888
↗ 20%After 5 Years
Return On Investment
72%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,808 | £8,984 | £9,209 | £9,439 | £9,675 | £46,115 |
| Total Expenses | £6,055 | £6,118 | £6,184 | £6,251 | £6,317 | £30,925 |
| Profit Before Tax | £2,753 | £2,866 | £3,025 | £3,188 | £3,358 | £15,190 |
| Profit After Tax | £2,230 | £2,321 | £2,450 | £2,582 | £2,720 | £12,304 |
| Change In Property Value | £1,600 | £1,632 | £3,329 | £4,328 | £4,999 | £15,888 |
| Net Return | £3,830 | £3,953 | £5,779 | £6,911 | £7,719 | £28,192 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 10% | 10% | 15% | 18% | 20% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change